| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 950 | 1,063 | 1,177 | 1,160 | 943 | 1,118 | 1,072 | 1,128 | 1,013 | 1,074 | 1,205 | 1,146 | |
Growth YoY Revenue Growth YoY% | 2.0 | 5.6 | 7.6 | 11.9 | -0.8 | 5.2 | -8.9 | -2.8 | 7.5 | -4.0 | 12.4 | 1.6 |
| 863 | 956 | 994 | 945 | 845 | 919 | 889 | 881 | 881 | 920 | 1,020 | 961 | |
| 86 | 107 | 184 | 215 | 98 | 199 | 183 | 247 | 132 | 154 | 184 | 185 | |
OPM OPM% | 9.1 | 10.0 | 15.6 | 18.5 | 10.3 | 17.8 | 17.1 | 21.9 | 13.0 | 14.3 | 15.3 | 16.2 |
| 2 | 1 | 3 | 1 | 2 | 1 | 12 | 7 | 13 | 15 | 25 | 18 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 8 | 6 | 5 | 5 | 5 | 6 | 9 | 13 | 14 | 8 |
Depreciation DepreciationCr | 28 | 29 | 34 | 30 | 30 | 29 | 31 | 32 | 33 | 32 | 34 | 30 |
PBT PBTCr | 54 | 71 | 145 | 179 | 65 | 165 | 159 | 216 | 103 | 123 | 162 | 165 |
| 7 | 19 | 50 | 57 | 16 | 51 | 42 | 43 | 16 | 23 | 39 | 41 | |
| 47 | 52 | 95 | 122 | 49 | 114 | 116 | 174 | 87 | 100 | 123 | 124 | |
Growth YoY PAT Growth YoY% | 71.6 | 148.6 | 40.4 | 296.8 | 3.5 | 118.7 | 21.9 | 42.6 | 78.4 | -11.7 | 5.6 | -28.8 |
NPM NPM% | 5.0 | 4.9 | 8.1 | 10.5 | 5.2 | 10.2 | 10.8 | 15.4 | 8.6 | 9.3 | 10.2 | 10.8 |
| 2.0 | 2.1 | 4.0 | 5.0 | 2.0 | 4.7 | 4.8 | 7.2 | 3.6 | 4.2 | 5.1 | 5.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 950 | 1,063 | 1,177 | 1,160 | 943 | 1,118 | 1,072 | 1,128 | 1,013 | 1,074 | 1,205 | 1,146 | |
Growth YoY Revenue Growth YoY% | 2.0 | 5.6 | 7.6 | 11.9 | -0.8 | 5.2 | -8.9 | -2.8 | 7.5 | -4.0 | 12.4 | 1.6 |
| 863 | 956 | 994 | 945 | 845 | 919 | 889 | 881 | 881 | 920 | 1,020 | 961 | |
| 86 | 107 | 184 | 215 | 98 | 199 | 183 | 247 | 132 | 154 | 184 | 185 | |
OPM OPM% | 9.1 | 10.0 | 15.6 | 18.5 | 10.3 | 17.8 | 17.1 | 21.9 | 13.0 | 14.3 | 15.3 | 16.2 |
| 2 | 1 | 3 | 1 | 2 | 1 | 12 | 7 | 13 | 15 | 25 | 18 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 8 | 6 | 5 | 5 | 5 | 6 | 9 | 13 | 14 | 8 |
Depreciation DepreciationCr | 28 | 29 | 34 | 30 | 30 | 29 | 31 | 32 | 33 | 32 | 34 | 30 |
PBT PBTCr | 54 | 71 | 145 | 179 | 65 | 165 | 159 | 216 | 103 | 123 | 162 | 165 |
| 7 | 19 | 50 | 57 | 16 | 51 | 42 | 43 | 16 | 23 | 39 | 41 | |
| 47 | 52 | 95 | 122 | 49 | 114 | 116 | 174 | 87 | 100 | 123 | 124 | |
Growth YoY PAT Growth YoY% | 71.6 | 148.6 | 40.4 | 296.8 | 3.5 | 118.7 | 21.9 | 42.6 | 78.4 | -11.7 | 5.6 | -28.8 |
NPM NPM% | 5.0 | 4.9 | 8.1 | 10.5 | 5.2 | 10.2 | 10.8 | 15.4 | 8.6 | 9.3 | 10.2 | 10.8 |
| 2.0 | 2.1 | 4.0 | 5.0 | 2.0 | 4.7 | 4.8 | 7.2 | 3.6 | 4.2 | 5.1 | 5.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 670 | 616 | 824 | 1,064 | 865 | 1,007 | 3,017 | 4,057 | 4,227 | 4,293 | 4,419 | 4,437 |
Growth Revenue Growth% | -7.0 | -8.0 | 33.7 | 29.1 | -18.7 | 16.4 | 199.6 | 34.4 | 4.2 | 1.6 | 2.9 | 4.1 |
| 604 | 565 | 738 | 939 | 833 | 896 | 2,721 | 3,693 | 3,779 | 3,598 | 3,702 | 3,782 | |
| 66 | 52 | 86 | 125 | 32 | 111 | 296 | 364 | 448 | 694 | 716 | 655 | |
OPM OPM% | 9.8 | 8.4 | 10.4 | 11.7 | 3.7 | 11.0 | 9.8 | 9.0 | 10.6 | 16.2 | 16.2 | 14.8 |
| 3 | 1 | 5 | 5 | 1 | 2 | 54 | 3 | 7 | 16 | 60 | 71 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 6 | 6 | 10 | 20 | 27 | 28 | 22 | 42 | 45 |
Depreciation DepreciationCr | 18 | 17 | 15 | 14 | 14 | 16 | 92 | 100 | 116 | 120 | 130 | 129 |
PBT PBTCr | 44 | 30 | 69 | 110 | 13 | 88 | 237 | 240 | 311 | 568 | 604 | 552 |
| 2 | 3 | 20 | 38 | 5 | 31 | 61 | 99 | 86 | 167 | 120 | 118 | |
PAT PATCr | 42 | 27 | 49 | 72 | 7 | 57 | 176 | 141 | 225 | 401 | 484 | 434 |
Growth PAT Growth% | 22.5 | -35.9 | 85.2 | 45.2 | -89.5 | 658.9 | 209.7 | -19.9 | 59.9 | 77.8 | 20.8 | -4.1 |
NPM NPM% | 6.2 | 4.3 | 6.0 | 6.7 | 0.9 | 5.6 | 5.8 | 3.5 | 5.3 | 9.3 | 11.0 | 9.8 |
| 5.6 | 4.7 | 7.9 | 12.8 | 2.8 | 10.0 | 21.6 | 5.8 | 9.3 | 16.6 | 20.1 | 18.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 670 | 616 | 824 | 1,064 | 865 | 1,007 | 3,017 | 4,057 | 4,227 | 4,293 | 4,419 | 4,437 |
Growth Revenue Growth% | -7.0 | -8.0 | 33.7 | 29.1 | -18.7 | 16.4 | 199.6 | 34.4 | 4.2 | 1.6 | 2.9 | 4.1 |
| 604 | 565 | 738 | 939 | 833 | 896 | 2,721 | 3,693 | 3,779 | 3,598 | 3,702 | 3,782 | |
| 66 | 52 | 86 | 125 | 32 | 111 | 296 | 364 | 448 | 694 | 716 | 655 | |
OPM OPM% | 9.8 | 8.4 | 10.4 | 11.7 | 3.7 | 11.0 | 9.8 | 9.0 | 10.6 | 16.2 | 16.2 | 14.8 |
| 3 | 1 | 5 | 5 | 1 | 2 | 54 | 3 | 7 | 16 | 60 | 71 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 6 | 6 | 10 | 20 | 27 | 28 | 22 | 42 | 45 |
Depreciation DepreciationCr | 18 | 17 | 15 | 14 | 14 | 16 | 92 | 100 | 116 | 120 | 130 | 129 |
PBT PBTCr | 44 | 30 | 69 | 110 | 13 | 88 | 237 | 240 | 311 | 568 | 604 | 552 |
| 2 | 3 | 20 | 38 | 5 | 31 | 61 | 99 | 86 | 167 | 120 | 118 | |
PAT PATCr | 42 | 27 | 49 | 72 | 7 | 57 | 176 | 141 | 225 | 401 | 484 | 434 |
Growth PAT Growth% | 22.5 | -35.9 | 85.2 | 45.2 | -89.5 | 658.9 | 209.7 | -19.9 | 59.9 | 77.8 | 20.8 | -4.1 |
NPM NPM% | 6.2 | 4.3 | 6.0 | 6.7 | 0.9 | 5.6 | 5.8 | 3.5 | 5.3 | 9.3 | 11.0 | 9.8 |
| 5.6 | 4.7 | 7.9 | 12.8 | 2.8 | 10.0 | 21.6 | 5.8 | 9.3 | 16.6 | 20.1 | 18.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 81 | 81 | 81 | 81 | 81 | 81 | 81 | 241 | 241 | 241 | 241 |
Reserves ReservesCr | 289 | 340 | 452 | 554 | 574 | 656 | 2,002 | 1,984 | 2,209 | 2,601 | 3,075 |
| 96 | 105 | 149 | 82 | 115 | 172 | 475 | 538 | 466 | 411 | 680 | |
| 26 | 0 | 0 | 1 | 61 | 21 | 131 | 186 | 219 | 295 | 273 | |
| 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 | |
| 178 | 159 | 242 | 163 | 165 | 210 | 860 | 994 | 1,087 | 1,377 | 2,007 | |
| 314 | 367 | 441 | 555 | 667 | 720 | 1,829 | 1,955 | 2,049 | 2,171 | 2,262 | |
| 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 81 | 81 | 81 | 81 | 81 | 81 | 81 | 241 | 241 | 241 | 241 |
Reserves ReservesCr | 289 | 340 | 452 | 554 | 574 | 656 | 2,002 | 1,984 | 2,209 | 2,601 | 3,075 |
| 96 | 105 | 149 | 82 | 115 | 172 | 475 | 538 | 466 | 411 | 680 | |
| 26 | 0 | 0 | 1 | 61 | 21 | 131 | 186 | 219 | 295 | 273 | |
| 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 | |
| 178 | 159 | 242 | 163 | 165 | 210 | 860 | 994 | 1,087 | 1,377 | 2,007 | |
| 314 | 367 | 441 | 555 | 667 | 720 | 1,829 | 1,955 | 2,049 | 2,171 | 2,262 | |
| 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 42 | 122 | 76 | 57 | 92 | 234 | 96 | 344 | 579 | 602 | |
| -22 | -52 | -97 | -69 | -122 | -75 | -209 | -225 | -248 | -460 | -627 | |
| -36 | 7 | -23 | -10 | 65 | -17 | -19 | 126 | -102 | -114 | 121 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 2 | -3 | 0 | 1 | 6 | -3 | -5 | 5 | 96 |
Free Cash Flow Free Cash FlowCr | 32 | 6 | 96 | -33 | -50 | 46 | -132 | 151 | 337 | 364 | |
CFO To PAT CFO To PAT% | 135.0 | 159.4 | 246.9 | 105.7 | 759.0 | 161.5 | 133.1 | 67.8 | 152.8 | 144.4 | 124.4 |
CFO To EBITDA CFO To EBITDA% | 85.7 | 82.2 | 141.5 | 60.8 | 176.0 | 82.6 | 79.0 | 26.3 | 76.8 | 83.3 | 84.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 42 | 122 | 76 | 57 | 92 | 234 | 96 | 344 | 579 | 602 | |
| -22 | -52 | -97 | -69 | -122 | -75 | -209 | -225 | -248 | -460 | -627 | |
| -36 | 7 | -23 | -10 | 65 | -17 | -19 | 126 | -102 | -114 | 121 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 2 | -3 | 0 | 1 | 6 | -3 | -5 | 5 | 96 |
Free Cash Flow Free Cash FlowCr | 32 | 6 | 96 | -33 | -50 | 46 | -132 | 151 | 337 | 364 | |
CFO To PAT CFO To PAT% | 135.0 | 159.4 | 246.9 | 105.7 | 759.0 | 161.5 | 133.1 | 67.8 | 152.8 | 144.4 | 124.4 |
CFO To EBITDA CFO To EBITDA% | 85.7 | 82.2 | 141.5 | 60.8 | 176.0 | 82.6 | 79.0 | 26.3 | 76.8 | 83.3 | 84.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 220 | 344 | 320 | 405 | 157 | 354 | 491 | 1,356 | 4,645 | 9,215 | 13,255 | 13,426 |
Price To Earnings Price To Earnings | 4.8 | 9.1 | 5.1 | 3.9 | 7.0 | 4.3 | 2.8 | 9.6 | 20.6 | 23.0 | 27.4 | 30.9 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 | 1.1 | 2.1 | 3.0 | 3.0 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.6 | 0.2 | 0.5 | 0.2 | 0.6 | 1.9 | 3.2 | 4.0 | 4.0 |
EV To EBITDA EV To EBITDA | 4.2 | 8.0 | 4.3 | 3.6 | 7.6 | 4.2 | 2.9 | 5.2 | 11.4 | 13.4 | 18.6 | 20.2 |
GPM GPM% | 16.0 | 15.9 | 17.6 | 18.1 | 11.0 | 17.8 | 13.6 | 15.9 | 22.0 | 22.4 | 22.4 | |
OPM OPM% | 9.8 | 8.4 | 10.4 | 11.7 | 3.7 | 11.0 | 9.8 | 9.0 | 10.6 | 16.2 | 16.2 | 14.8 |
NPM NPM% | 6.2 | 4.3 | 6.0 | 6.7 | 0.9 | 5.6 | 5.8 | 3.5 | 5.3 | 9.3 | 11.0 | 9.8 |
ROCE ROCE% | 11.8 | 7.3 | 12.9 | 16.9 | 2.6 | 11.5 | 10.4 | 9.7 | 11.7 | 18.3 | 16.7 | 16.7 |
ROE ROE% | 11.2 | 6.3 | 9.3 | 11.3 | 1.1 | 7.7 | 8.4 | 6.3 | 9.2 | 14.1 | 14.6 | 14.6 |
ROA ROA% | 8.5 | 5.1 | 7.2 | 10.0 | 0.9 | 6.1 | 6.5 | 4.8 | 7.2 | 11.3 | 11.3 | 11.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 220 | 344 | 320 | 405 | 157 | 354 | 491 | 1,356 | 4,645 | 9,215 | 13,255 | 13,426 |
Price To Earnings Price To Earnings | 4.8 | 9.1 | 5.1 | 3.9 | 7.0 | 4.3 | 2.8 | 9.6 | 20.6 | 23.0 | 27.4 | 30.9 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 | 1.1 | 2.1 | 3.0 | 3.0 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.6 | 0.2 | 0.5 | 0.2 | 0.6 | 1.9 | 3.2 | 4.0 | 4.0 |
EV To EBITDA EV To EBITDA | 4.2 | 8.0 | 4.3 | 3.6 | 7.6 | 4.2 | 2.9 | 5.2 | 11.4 | 13.4 | 18.6 | 20.2 |
GPM GPM% | 16.0 | 15.9 | 17.6 | 18.1 | 11.0 | 17.8 | 13.6 | 15.9 | 22.0 | 22.4 | 22.4 | |
OPM OPM% | 9.8 | 8.4 | 10.4 | 11.7 | 3.7 | 11.0 | 9.8 | 9.0 | 10.6 | 16.2 | 16.2 | 14.8 |
NPM NPM% | 6.2 | 4.3 | 6.0 | 6.7 | 0.9 | 5.6 | 5.8 | 3.5 | 5.3 | 9.3 | 11.0 | 9.8 |
ROCE ROCE% | 11.8 | 7.3 | 12.9 | 16.9 | 2.6 | 11.5 | 10.4 | 9.7 | 11.7 | 18.3 | 16.7 | 16.7 |
ROE ROE% | 11.2 | 6.3 | 9.3 | 11.3 | 1.1 | 7.7 | 8.4 | 6.3 | 9.2 | 14.1 | 14.6 | 14.6 |
ROA ROA% | 8.5 | 5.1 | 7.2 | 10.0 | 0.9 | 6.1 | 6.5 | 4.8 | 7.2 | 11.3 | 11.3 | 11.3 |
Documents — Gallantt Ispat Ltd
Concall Transcript Summaries — Gallantt Ispat Ltd